XML 124 R105.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Information (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues                      
Rental income                 $ 1,593,598 $ 1,476,176 $ 1,346,046
Resident fees and services                 1,843,232 1,847,306 1,811,255
Office building and other services revenue                 13,677 21,070 41,492
Income from loans and investments                 117,608 98,094 86,553
Equity earnings in affiliates                 0 0 0
Interest and other income                 6,034 876 1,052
Total revenues $ 895,288 $ 899,928 $ 895,490 $ 883,443 $ 875,713 $ 867,116 $ 848,404 $ 852,289 3,574,149 3,443,522 3,286,398
Expenses                      
Interest                 448,196 419,740 367,114
Depreciation and amortization                 887,948 898,924 894,057
Property-level operating expenses                 1,483,072 1,434,762 1,383,640
Office building services costs                 3,391 7,311 26,565
General, administrative and professional fees                 135,490 126,875 128,035
Loss on extinguishment of debt, net                 754 2,779 14,411
Merger-related expenses and deal costs                 10,535 24,635 102,944
Other                 20,052 9,988 17,957
Total expenses                 2,989,438 2,925,014 2,934,723
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests                 584,711 518,508 351,675
Income (loss) from unconsolidated entities                 (561) 4,358 (1,420)
Income tax benefit                 59,799 31,343 39,284
Income from continuing operations 178,835 156,930 152,272 155,912 142,575 150,446 137,849 123,339 643,949 554,209 389,539
Discontinued operations (15) (19) (23) (53) (167) (118) (148) (489) (110) (922) 11,103
Gain on real estate dispositions 214,985 458,280 719 43,289 66,424 (144) 5,739 26,184 717,273 98,203 18,580
Net income 393,805 615,191 152,968 199,148 208,832 150,184 143,440 149,034 1,361,112 651,490 419,222
Net (loss) income attributable to noncontrolling interest, net of tax                 4,642 2,259 1,379
Net income attributable to common stockholders $ 392,554 $ 613,958 $ 151,831 $ 198,127 $ 207,637 $ 149,452 $ 143,162 $ 148,980 1,356,470 649,231 417,843
Consolidated Elimination                      
Revenues                      
Rental income                 0 0 0
Resident fees and services                 0 0 0
Office building and other services revenue                 0 0 0
Income from loans and investments                 0 0 0
Equity earnings in affiliates                 (487,242) (499,292) (457,564)
Interest and other income                 0 0 0
Total revenues                 (487,242) (499,292) (457,564)
Expenses                      
Interest                 0 0 0
Depreciation and amortization                 0 0 0
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 0 0 0
Loss on extinguishment of debt, net                 0 0 0
Merger-related expenses and deal costs                 0 0 0
Other                 0 0 0
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests                 (487,242) (499,292) (457,564)
Income (loss) from unconsolidated entities                 0 0 0
Income tax benefit                 0 0 0
Income from continuing operations                 (487,242) (499,292) (457,564)
Discontinued operations                 0 0 0
Gain on real estate dispositions                 0 0 0
Net income                 (487,242) (499,292) (457,564)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (487,242) (499,292) (457,564)
Ventas, Inc.                      
Revenues                      
Rental income                 2,383 2,670 3,663
Resident fees and services                 0 0 0
Office building and other services revenue                 0 1,605 895
Income from loans and investments                 1,236 341 8,605
Equity earnings in affiliates                 488,862 500,515 458,213
Interest and other income                 5,388 666 495
Total revenues                 497,869 505,797 471,871
Expenses                      
Interest                 (101,222) (46,650) (38,393)
Depreciation and amortization                 5,483 8,968 5,443
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 2,056 509 (321)
Loss on extinguishment of debt, net                 0 0 0
Merger-related expenses and deal costs                 9,797 23,068 98,644
Other                 2,247 (705) (358)
Total expenses                 (81,639) (14,810) 65,015
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests                 579,508 520,607 406,856
Income (loss) from unconsolidated entities                 0 0 0
Income tax benefit                 59,799 31,343 39,284
Income from continuing operations                 639,307 551,950 446,140
Discontinued operations                 (110) (922) (46,877)
Gain on real estate dispositions                 717,273 98,203 18,580
Net income                 1,356,470 649,231 417,843
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 1,356,470 649,231 417,843
Ventas Realty                      
Revenues                      
Rental income                 178,165 196,991 198,017
Resident fees and services                 0 0 0
Office building and other services revenue                 0 0 0
Income from loans and investments                 0 0 534
Equity earnings in affiliates                 0 0 0
Interest and other income                 0 0  
Interest and other income                     (6)
Total revenues                 178,165 196,991 198,545
Expenses                      
Interest                 319,630 281,458 257,503
Depreciation and amortization                 7,510 18,297 14,679
Property-level operating expenses                 329 317 367
Office building services costs                 0 0 0
General, administrative and professional fees                 16,976 18,320 20,777
Loss on extinguishment of debt, net                 943 2,770 4,523
Merger-related expenses and deal costs                 0 0 75
Other                 1 41 45
Total expenses                 345,389 321,203 297,969
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests                 (167,224) (124,212) (99,424)
Income (loss) from unconsolidated entities                 5,306 1,840 (183)
Income tax benefit                 0 0 0
Income from continuing operations                 (161,918) (122,372) (99,607)
Discontinued operations                 0 0 34,748
Gain on real estate dispositions                 0 0 0
Net income                 (161,918) (122,372) (64,859)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (161,918) (122,372) (64,859)
Ventas Subsidiaries                      
Revenues                      
Rental income                 1,413,050 1,276,515 1,144,366
Resident fees and services                 1,843,232 1,847,306 1,811,255
Office building and other services revenue                 13,677 19,465 40,597
Income from loans and investments                 116,372 97,753 77,414
Equity earnings in affiliates                 (1,620) (1,223) (649)
Interest and other income                 646 210 563
Total revenues                 3,385,357 3,240,026 3,073,546
Expenses                      
Interest                 229,788 184,932 148,004
Depreciation and amortization                 874,955 871,659 873,935
Property-level operating expenses                 1,482,743 1,434,445 1,383,273
Office building services costs                 3,391 7,311 26,565
General, administrative and professional fees                 116,458 108,046 107,579
Loss on extinguishment of debt, net                 (189) 9 9,888
Merger-related expenses and deal costs                 738 1,567 4,225
Other                 17,804 10,652 18,270
Total expenses                 2,725,688 2,618,621 2,571,739
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests                 659,669 621,405 501,807
Income (loss) from unconsolidated entities                 (5,867) 2,518 (1,237)
Income tax benefit                 0 0 0
Income from continuing operations                 653,802 623,923 500,570
Discontinued operations                 0 0 23,232
Gain on real estate dispositions                 0 0 0
Net income                 653,802 623,923 523,802
Net (loss) income attributable to noncontrolling interest, net of tax                 4,642 2,259 1,379
Net income attributable to common stockholders                 $ 649,160 $ 621,664 $ 522,423